[GKENT] QoQ TTM Result on 31-Oct-2019 [#3]

Stock
[GKENT] GEORGE KENT (M) BHD
Announcement Date
18-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Oct-2019 [#3]
Profit Trend
QoQ- -16.25%
YoY- -55.24%
Quarter Report
Latest QR
Upcoming QR
GKENT's Result
GKENT's Financial Summary
View:
Show?
TTM Result
30/04/20 31/03/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 292,343 253,033 335,812 367,917 398,553 413,765 430,748 -26.72%
PBT 42,774 38,748 56,676 82,467 104,508 118,634 126,407 -58.07%
Tax -10,967 -10,679 -15,088 -29,400 -41,144 -41,744 -41,489 -65.60%
NP 31,807 28,069 41,588 53,067 63,364 76,890 84,918 -54.51%
-
NP to SH 31,807 28,069 41,588 53,067 63,364 76,890 84,918 -54.51%
-
Tax Rate 25.64% 27.56% 26.62% 35.65% 39.37% 35.19% 32.82% -
Total Cost 260,536 224,964 294,224 314,850 335,189 336,875 345,830 -20.32%
-
Net Worth 496,273 484,499 497,239 494,203 491,488 480,430 500,044 -0.60%
Dividend
30/04/20 31/03/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div 13,463 13,463 13,463 32,914 35,954 39,112 39,112 -57.49%
Div Payout % 42.33% 47.97% 32.37% 62.02% 56.74% 50.87% 46.06% -
Equity
30/04/20 31/03/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 496,273 484,499 497,239 494,203 491,488 480,430 500,044 -0.60%
NOSH 563,269 563,269 563,269 563,269 563,269 563,269 563,269 0.00%
Ratio Analysis
30/04/20 31/03/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin 10.88% 11.09% 12.38% 14.42% 15.90% 18.58% 19.71% -
ROE 6.41% 5.79% 8.36% 10.74% 12.89% 16.00% 16.98% -
Per Share
30/04/20 31/03/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 54.98 48.34 62.51 68.33 74.00 76.81 77.51 -24.08%
EPS 5.98 5.36 7.74 9.86 11.76 14.27 15.28 -52.88%
DPS 2.50 2.57 2.50 6.11 6.68 7.26 7.00 -56.21%
NAPS 0.9333 0.9256 0.9256 0.9178 0.9125 0.8918 0.8998 2.97%
Adjusted Per Share Value based on latest NOSH - 563,269
30/04/20 31/03/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 51.90 44.92 59.62 65.32 70.76 73.46 76.47 -26.72%
EPS 5.65 4.98 7.38 9.42 11.25 13.65 15.08 -54.50%
DPS 2.39 2.39 2.39 5.84 6.38 6.94 6.94 -57.47%
NAPS 0.8811 0.8602 0.8828 0.8774 0.8726 0.8529 0.8878 -0.60%
Price Multiplier on Financial Quarter End Date
30/04/20 31/03/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/04/20 31/03/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 0.685 0.55 0.87 1.03 1.16 1.26 1.08 -
P/RPS 1.25 1.14 1.39 1.51 1.57 1.64 1.39 -8.16%
P/EPS 11.45 10.26 11.24 10.45 9.86 8.83 7.07 47.22%
EY 8.73 9.75 8.90 9.57 10.14 11.33 14.15 -32.11%
DY 3.65 4.68 2.87 5.93 5.75 5.76 6.48 -36.90%
P/NAPS 0.73 0.59 0.94 1.12 1.27 1.41 1.20 -32.88%
Price Multiplier on Announcement Date
30/04/20 31/03/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 23/06/20 - 30/04/20 18/12/19 24/09/19 25/06/19 25/03/19 -
Price 0.66 0.00 0.685 0.96 1.04 1.11 1.09 -
P/RPS 1.20 0.00 1.10 1.41 1.41 1.45 1.41 -12.13%
P/EPS 11.03 0.00 8.85 9.74 8.84 7.78 7.13 41.90%
EY 9.06 0.00 11.30 10.27 11.31 12.86 14.02 -29.54%
DY 3.79 0.00 3.65 6.37 6.42 6.54 6.42 -34.47%
P/NAPS 0.71 0.00 0.74 1.05 1.14 1.24 1.21 -34.79%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment